Limin Group Co Ltd
SZSE:002734
Balance Sheet
Balance Sheet Decomposition
Limin Group Co Ltd
Limin Group Co Ltd
Balance Sheet
Limin Group Co Ltd
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
131
|
87
|
126
|
85
|
78
|
676
|
384
|
360
|
447
|
733
|
693
|
521
|
593
|
460
|
|
| Cash |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
5
|
1
|
693
|
521
|
593
|
460
|
|
| Cash Equivalents |
131
|
87
|
125
|
85
|
77
|
675
|
383
|
357
|
442
|
732
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
1
|
2
|
4
|
0
|
170
|
363
|
586
|
50
|
9
|
122
|
7
|
10
|
105
|
|
| Total Receivables |
61
|
105
|
96
|
125
|
143
|
174
|
165
|
169
|
725
|
617
|
626
|
691
|
710
|
845
|
|
| Accounts Receivables |
55
|
75
|
68
|
97
|
114
|
118
|
136
|
130
|
264
|
197
|
262
|
378
|
342
|
370
|
|
| Other Receivables |
7
|
31
|
28
|
28
|
29
|
55
|
29
|
39
|
461
|
419
|
364
|
313
|
368
|
475
|
|
| Inventory |
82
|
82
|
90
|
100
|
137
|
132
|
239
|
265
|
730
|
659
|
1 066
|
977
|
766
|
763
|
|
| Other Current Assets |
6
|
12
|
8
|
10
|
13
|
22
|
39
|
63
|
102
|
163
|
424
|
343
|
265
|
270
|
|
| Total Current Assets |
281
|
288
|
322
|
325
|
371
|
1 173
|
1 191
|
1 442
|
2 053
|
2 180
|
2 930
|
2 540
|
2 344
|
2 443
|
|
| PP&E Net |
215
|
310
|
326
|
470
|
598
|
716
|
876
|
922
|
1 999
|
2 255
|
3 035
|
3 610
|
3 547
|
3 270
|
|
| PP&E Gross |
0
|
0
|
326
|
470
|
598
|
716
|
876
|
922
|
1 999
|
2 255
|
3 035
|
3 610
|
3 547
|
3 270
|
|
| Accumulated Depreciation |
0
|
0
|
134
|
175
|
228
|
214
|
346
|
445
|
919
|
1 090
|
1 320
|
1 565
|
1 831
|
2 193
|
|
| Intangible Assets |
40
|
39
|
47
|
47
|
55
|
54
|
160
|
157
|
357
|
383
|
495
|
480
|
499
|
507
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
38
|
38
|
34
|
34
|
34
|
34
|
34
|
32
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
76
|
72
|
70
|
68
|
81
|
94
|
106
|
170
|
283
|
290
|
322
|
313
|
309
|
339
|
|
| Other Long-Term Assets |
17
|
18
|
15
|
20
|
45
|
41
|
16
|
7
|
36
|
49
|
67
|
80
|
83
|
68
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
38
|
38
|
34
|
34
|
34
|
34
|
34
|
32
|
|
| Total Assets |
628
N/A
|
726
+16%
|
779
+7%
|
931
+19%
|
1 151
+24%
|
2 079
+81%
|
2 386
+15%
|
2 735
+15%
|
4 767
+74%
|
5 190
+9%
|
6 883
+33%
|
7 056
+3%
|
6 815
-3%
|
6 660
-2%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
31
|
47
|
39
|
72
|
56
|
110
|
91
|
87
|
420
|
467
|
476
|
1 079
|
1 054
|
918
|
|
| Accrued Liabilities |
7
|
10
|
8
|
9
|
17
|
24
|
30
|
30
|
123
|
150
|
196
|
196
|
103
|
121
|
|
| Short-Term Debt |
140
|
130
|
246
|
264
|
256
|
230
|
386
|
520
|
963
|
881
|
1 617
|
1 094
|
880
|
985
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
60
|
341
|
310
|
|
| Other Current Liabilities |
28
|
23
|
33
|
14
|
46
|
103
|
116
|
141
|
596
|
802
|
475
|
466
|
281
|
331
|
|
| Total Current Liabilities |
207
|
210
|
326
|
359
|
375
|
467
|
621
|
778
|
2 102
|
2 301
|
2 847
|
2 894
|
2 658
|
2 664
|
|
| Long-Term Debt |
40
|
80
|
0
|
60
|
0
|
0
|
0
|
45
|
258
|
248
|
1 024
|
1 209
|
1 252
|
1 242
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
13
|
45
|
68
|
92
|
62
|
41
|
28
|
|
| Minority Interest |
1
|
2
|
2
|
2
|
2
|
3
|
58
|
60
|
224
|
148
|
177
|
42
|
42
|
53
|
|
| Other Liabilities |
6
|
6
|
5
|
4
|
3
|
21
|
21
|
23
|
67
|
57
|
41
|
51
|
48
|
31
|
|
| Total Liabilities |
255
N/A
|
298
+17%
|
333
+12%
|
425
+28%
|
380
-11%
|
491
+29%
|
714
+45%
|
919
+29%
|
2 696
+193%
|
2 821
+5%
|
4 182
+48%
|
4 258
+2%
|
4 042
-5%
|
4 017
-1%
|
|
| Equity | |||||||||||||||
| Common Stock |
75
|
75
|
75
|
75
|
130
|
165
|
165
|
284
|
287
|
373
|
373
|
373
|
367
|
367
|
|
| Retained Earnings |
150
|
204
|
222
|
271
|
308
|
382
|
465
|
587
|
812
|
1 109
|
1 322
|
1 431
|
1 402
|
1 362
|
|
| Additional Paid In Capital |
150
|
150
|
150
|
162
|
334
|
1 083
|
1 088
|
983
|
1 016
|
910
|
912
|
851
|
830
|
830
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
41
|
44
|
36
|
44
|
22
|
54
|
25
|
0
|
100
|
|
| Other Equity |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
149
|
168
|
175
|
184
|
|
| Total Equity |
374
N/A
|
428
+14%
|
446
+4%
|
506
+13%
|
771
+52%
|
1 588
+106%
|
1 672
+5%
|
1 817
+9%
|
2 071
+14%
|
2 368
+14%
|
2 701
+14%
|
2 798
+4%
|
2 773
-1%
|
2 643
-5%
|
|
| Total Liabilities & Equity |
628
N/A
|
726
+16%
|
779
+7%
|
931
+19%
|
1 151
+24%
|
2 079
+81%
|
2 386
+15%
|
2 735
+15%
|
4 767
+74%
|
5 190
+9%
|
6 883
+33%
|
7 056
+3%
|
6 815
-3%
|
6 660
-2%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
216
|
216
|
216
|
216
|
287
|
358
|
364
|
369
|
373
|
373
|
373
|
373
|
367
|
353
|
|